[MASTER] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -2.96%
YoY- 77.72%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 33,673 34,489 35,167 35,381 36,549 36,584 39,662 -10.32%
PBT -2,985 -3,857 -2,844 -2,634 -2,631 -5,496 -7,876 -47.59%
Tax 316 312 -16 -186 -104 -923 -1,004 -
NP -2,669 -3,545 -2,860 -2,820 -2,735 -6,419 -8,880 -55.09%
-
NP to SH -2,665 -3,541 -2,856 -2,817 -2,736 -6,419 -8,879 -55.13%
-
Tax Rate - - - - - - - -
Total Cost 36,342 38,034 38,027 38,201 39,284 43,003 48,542 -17.53%
-
Net Worth 37,320 37,829 38,791 39,126 39,682 39,709 40,842 -5.82%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 37,320 37,829 38,791 39,126 39,682 39,709 40,842 -5.82%
NOSH 49,760 49,775 49,732 49,527 49,602 49,024 49,807 -0.06%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -7.93% -10.28% -8.13% -7.97% -7.48% -17.55% -22.39% -
ROE -7.14% -9.36% -7.36% -7.20% -6.89% -16.16% -21.74% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 67.67 69.29 70.71 71.44 73.68 74.62 79.63 -10.27%
EPS -5.36 -7.11 -5.74 -5.69 -5.52 -13.09 -17.83 -55.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.76 0.78 0.79 0.80 0.81 0.82 -5.77%
Adjusted Per Share Value based on latest NOSH - 49,527
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 61.65 63.14 64.38 64.78 66.91 66.98 72.61 -10.32%
EPS -4.88 -6.48 -5.23 -5.16 -5.01 -11.75 -16.26 -55.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6833 0.6926 0.7102 0.7163 0.7265 0.727 0.7478 -5.83%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.65 0.50 0.65 0.62 0.32 0.41 0.45 -
P/RPS 0.96 0.72 0.92 0.87 0.43 0.55 0.57 41.51%
P/EPS -12.14 -7.03 -11.32 -10.90 -5.80 -3.13 -2.52 184.96%
EY -8.24 -14.23 -8.84 -9.17 -17.24 -31.94 -39.61 -64.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.66 0.83 0.78 0.40 0.51 0.55 35.72%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 24/08/07 25/05/07 27/02/07 - - - -
Price 0.64 0.62 0.50 0.56 0.00 0.00 0.00 -
P/RPS 0.95 0.89 0.71 0.78 0.00 0.00 0.00 -
P/EPS -11.95 -8.72 -8.71 -9.85 0.00 0.00 0.00 -
EY -8.37 -11.47 -11.49 -10.16 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.82 0.64 0.71 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment